| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 840.00 | 12 840.00 | | 12 840.00 |
AT Other tangible assets | 10 685.00 | 10 684.00 | 2.00 | 10 685.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 1 813.00 | | 1 813.00 | 1 813.00 |
BJ TOTAL (I) | 25 378.00 | 23 524.00 | 1 854.00 | 25 378.00 |
BX Customers and related accounts | 47 456.00 | 11 800.00 | 35 656.00 | 47 456.00 |
BZ Other receivables | 818.00 | | 818.00 | 818.00 |
CF Cash and cash equivalents | 43 715.00 | | 43 715.00 | 43 715.00 |
CH Prepaid expenses | 16 149.00 | | 16 149.00 | 16 149.00 |
CJ TOTAL (II) | 108 139.00 | 11 800.00 | 96 339.00 | 108 139.00 |
CO Grand total (0 to V) | 133 516.00 | 35 324.00 | 98 193.00 | 133 516.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 1 881.00 | | | 1 881.00 |
DH Retained earnings | | -6 278.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 231.00 | 8 159.00 | | 11 231.00 |
DL TOTAL (I) | 33 112.00 | 21 881.00 | | 33 112.00 |
DU Loans and Debts from Credit Institutions (3) | 168.00 | 3 887.00 | | 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 17 868.00 | | |
DW Advances and down payments received on current orders | 720.00 | | | 720.00 |
DX Trade payables and related accounts | 18 518.00 | 24 904.00 | | 18 518.00 |
DY Tax and social security liabilities | 28 079.00 | 15 260.00 | | 28 079.00 |
EA Other liabilities | 4 405.00 | | | 4 405.00 |
EB Prepaid income (2) | 13 190.00 | | | 13 190.00 |
EC TOTAL (IV) | 65 080.00 | 61 919.00 | | 65 080.00 |
EE Grand total (I to V) | 98 193.00 | 83 800.00 | | 98 193.00 |
EG Accrued income and payables due within one year | 64 360.00 | 61 919.00 | | 64 360.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 168.00 | | | 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 223 027.00 | | 223 027.00 | 223 027.00 |
FJ Net sales | 223 027.00 | | 223 027.00 | 223 027.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 223 027.00 | |
FW Other purchases and external expenses | | | 48 214.00 | |
FX Taxes, duties, and similar payments | | | 10 387.00 | |
FY Salaries and Wages | | | 100 020.00 | |
FZ Social Security Contributions | | | 48 490.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 423.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 209 534.00 | |
GG - OPERATING RESULT (I - II) | | | 13 493.00 | |
GR Interest and similar expenses | | | 47.00 | |
GU Total financial expenses (VI) | | | 47.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 48 490.00 | 32 244.00 | | 48 490.00 |
HK Income tax | 2 215.00 | 689.00 | | 2 215.00 |
HL TOTAL REVENUE (I + III + V + VII) | 223 027.00 | 168 684.00 | | 223 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 211 796.00 | 160 525.00 | | 211 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 231.00 | 8 159.00 | | 11 231.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 25 378.00 | | | 25 378.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 853.00 | |
I4 DECREASES Grand Total | | | 25 378.00 | |
IO DECREASES Total including other intangible assets | | | 12 840.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 685.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 840.00 | | | 12 840.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 685.00 | | | 10 685.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 853.00 | | | 1 853.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 101.00 | 423.00 | | 23 101.00 |
PE DEPRECIATION Total including other intangible assets | 12 840.00 | | | 12 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 261.00 | 423.00 | | 10 261.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 9 800.00 | 2 000.00 | | 9 800.00 |
7B Total provisions for depreciation | 9 800.00 | 2 000.00 | | 9 800.00 |
7C Grand total | 9 800.00 | 2 000.00 | | 9 800.00 |
UE of which provisions and reversals: - Operating | | 2 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 18 518.00 | 18 518.00 | | 18 518.00 |
8D Social Security and Other Social Organizations | 12 302.00 | 12 302.00 | | 12 302.00 |
8E Income Taxes | 2 215.00 | 2 215.00 | | 2 215.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 405.00 | 4 405.00 | | 4 405.00 |
8L Deferred income | 13 190.00 | 13 190.00 | | 13 190.00 |
UT Other financial assets | 1 813.00 | | 1 813.00 | 1 813.00 |
UX Other trade receivables | 33 296.00 | 33 296.00 | | 33 296.00 |
VA Doubtful or disputed receivables | 14 160.00 | 14 160.00 | | 14 160.00 |
VB VAT | 480.00 | 480.00 | | 480.00 |
VG Loans with a maturity of up to one year at origin | 168.00 | 168.00 | | 168.00 |
VK Loans repaid during the year | 3 887.00 | | | 3 887.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 667.00 | 3 667.00 | | 3 667.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 339.00 | 339.00 | | 339.00 |
VS Prepaid expenses | 16 149.00 | 16 149.00 | | 16 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 236.00 | 64 424.00 | 1 813.00 | 66 236.00 |
VW VAT | 9 895.00 | 9 895.00 | | 9 895.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 360.00 | 64 360.00 | | 64 360.00 |
